| Revenue | DKK 21,3M | +10% |
| EBITDA | DKK 1,6M | +166% |
| Net profit | DKK 1,3M | +169% |
| Total assets | DKK 8,1M | +54% |
| Equity | DKK 2,3M | +132% |
| Employees | 25 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 1.337 | 4.357 | 5.291 | 9.878 | 10.910 | 18.683 | 26.408 | 19.364 | 21.333 |
| Staff expenses | -391 | -1.273 | -3.583 | -5.218 | -8.884 | -10.185 | -13.123 | -16.253 | -12.888 | -10.317 |
| EBITDA | 124 | 64 | 774 | 73 | 994 | 725 | 556 | 474 | -2.418 | 1.590 |
| Depreciation & amort. | -0 | -0 | -16 | -16 | -16 | -16 | -8 | -0 | -0 | -7 |
| EBIT | 124 | 64 | 758 | 58 | 978 | 709 | 548 | 474 | -2.418 | 1.583 |
| Net financials | 1 | -10 | -17 | 6 | -3 | -205 | 130 | 170 | 10 | 104 |
| Profit before tax | 124 | 54 | 741 | 64 | 975 | 505 | 678 | 644 | -2.408 | 1.687 |
| Tax | 27 | 11 | 165 | 12 | 220 | 111 | 150 | 151 | -514 | 375 |
| Net profit | 97 | 42 | 576 | 51 | 755 | 393 | 529 | 493 | -1.895 | 1.312 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 1.118 | 5.364 | 4.118 | 5.127 | 5.847 | 8.932 | 10.180 | 5.239 | 8.069 |
| Equity | 100 | 142 | 718 | 769 | 1.474 | 1.868 | 2.396 | 2.889 | 994 | 2.306 |
| Long-term debt | 0 | 0 | 0 | 0 | 321 | 946 | 964 | 999 | 1.030 | 1.125 |
| Short-term debt | 657 | 951 | 4.517 | 3.349 | 3.332 | 3.033 | 5.572 | 6.108 | 3.146 | 4.638 |
| Total debt | 657 | 951 | 4.517 | 3.349 | 3.653 | 3.979 | 6.536 | 7.107 | 4.176 | 5.763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MN Management | Management | 2024 | — | — |
ST Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dalberg Media Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Kampmann | Chief Executive Officer | 0 companies |
| Morten Nyegaard Høst | Management | 0 companies |
| Stig Tackmann | Founder | 0 companies |